Aadi Bioscience, Inc.
NASDAQ:AADI
1.96 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 41.139 | 53.78 | 62.888 | 68.803 | 68.162 | 34.046 | 39.019 | 134.815 | 118.737 | 129.849 | 148.989 | 161.375 | 36.816 | 39.009 | 4.455 | 47.282 | 44.864 | -15.962 | 38.525 | 43.39 | 48.157 | 53.423 | 62.614 | 68.807 | 68.783 | 13.764 | 20.264 | 24.829 | 28.848 | 35.139 | 0.004 | 0.008 | 0.02 | 0.013 | 0.019 | 0.006 | 0.01 | 0.023 | 0.005 | 0.018 | 0.005 | 0.006 | 0.006 | 0.01 | 0.018 | 0.003 | 0.005 | 0.005 | 0.009 | 0.024 | 0.004 | 0.006 | 0.009 | 0.025 | 0.027 | 0.002 | 0.006 | 0.011 | 0.011 | 0.013 | 0.017 | 0.007 | 0.008 | 0.009 | 0.012 | 0.028 |
Short Term Investments
| 37.429 | 34.491 | 45.957 | 50.532 | 66.727 | 117.128 | 133.541 | 48.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 78.568 | 88.271 | 108.845 | 119.335 | 134.889 | 151.174 | 172.56 | 183.007 | 118.737 | 129.849 | 148.989 | 161.375 | 36.816 | 39.009 | 4.455 | 47.282 | 44.864 | 15.962 | 38.525 | 43.39 | 48.157 | 53.423 | 62.614 | 68.807 | 68.783 | 13.764 | 20.264 | 24.879 | 28.898 | 35.189 | 0.004 | 0.008 | 0.02 | 0.013 | 0.019 | 0.006 | 0.01 | 0.023 | 0.005 | 0.018 | 0.005 | 0.006 | 0.006 | 0.01 | 0.018 | 0.003 | 0.005 | 0.005 | 0.009 | 0.024 | 0.004 | 0.006 | 0.009 | 0.025 | 0.027 | 0.002 | 0.006 | 0.011 | 0.011 | 0.013 | 0.017 | 0.007 | 0.008 | 0.009 | 0.012 | 0.028 |
Net Receivables
| 5.92 | 4.933 | 5.488 | 5.717 | 3.676 | 5.565 | 1.862 | 2.261 | 2.063 | 2.708 | 0 | 0 | 0 | 0.12 | 14.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.004 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 6.098 | 5.936 | 6.427 | 3.615 | 3.457 | 3.803 | 1.861 | 0.734 | 0.727 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 2.419 | 3.433 | 3.826 | 4.217 | 2.901 | 4.388 | 3.746 | 3.861 | 2.808 | 2.861 | 2.283 | 0.643 | 0.578 | 1.991 | 0.081 | 2.301 | 0.57 | 0.808 | 1.046 | 1.415 | 0.632 | 0.876 | 1.37 | 1.232 | 0.642 | 0.846 | 0.635 | 0.946 | 0.742 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.004 | 0.006 | 0.006 | 0.001 | 0.003 | 0.004 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 93.005 | 102.573 | 124.586 | 132.884 | 144.923 | 164.93 | 180.029 | 189.863 | 124.335 | 135.62 | 151.272 | 162.018 | 37.395 | 40.999 | 18.685 | 49.583 | 45.435 | 15.962 | 39.57 | 44.804 | 48.789 | 54.299 | 63.984 | 70.04 | 69.426 | 14.61 | 20.899 | 25.864 | 29.644 | 36.121 | 0.004 | 0.008 | 0.02 | 0.013 | 0.019 | 0.006 | 0.01 | 0.023 | 0.005 | 0.018 | 0.005 | 0.006 | 0.006 | 0.01 | 0.018 | 0.004 | 0.008 | 0.011 | 0.016 | 0.024 | 0.007 | 0.011 | 0.015 | 0.025 | 0.027 | 0.002 | 0.006 | 0.011 | 0.011 | 0.013 | 0.017 | 0.007 | 0.008 | 0.009 | 0.012 | 0.028 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6.986 | 6.763 | 5.971 | 4.861 | 4.354 | 3.662 | 2.03 | 2.03 | 2.01 | 0.619 | 0.614 | 0.611 | 0.009 | 0.142 | 0.14 | 0.227 | 0.261 | 0.288 | 0.326 | 0.706 | 0.77 | 0.717 | 0.098 | 0.101 | 0.092 | 0.103 | 0.107 | 0.117 | 0.129 | 0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.743 | 3.811 | 3.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.743 | 3.811 | 3.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.565 | 1.673 | 1.802 | 1.85 | 1.887 | 1.998 | 2.114 | 2.21 | 2.291 | 2.337 | 2.213 | 2.263 | 0.02 | 0.02 | 0 | 0.02 | 0.02 | -16.25 | 0.04 | 0.041 | 0.041 | 0.041 | 0.041 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.004 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 8.615 | 8.5 | 7.837 | 6.775 | 6.305 | 5.724 | 4.208 | 4.24 | 4.301 | 6.699 | 6.638 | 6.754 | 0.029 | 0.162 | 0.14 | 0.247 | 0.281 | -15.962 | 0.366 | 0.747 | 0.811 | 0.758 | 0.139 | 0.122 | 0.113 | 0.124 | 0.128 | 0.138 | 0.15 | 0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.004 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 101.62 | 111.073 | 132.423 | 139.659 | 151.228 | 170.654 | 184.237 | 194.103 | 128.636 | 142.319 | 157.91 | 168.772 | 37.424 | 41.161 | 18.825 | 49.83 | 45.716 | 35.7 | 39.937 | 45.552 | 49.6 | 55.057 | 64.123 | 70.162 | 69.539 | 14.734 | 21.028 | 26.002 | 29.794 | 36.28 | 0.004 | 0.008 | 0.02 | 0.013 | 0.019 | 0.006 | 0.01 | 0.023 | 0.005 | 0.018 | 0.005 | 0.007 | 0.009 | 0.015 | 0.018 | 0.004 | 0.008 | 0.011 | 0.016 | 0.024 | 0.007 | 0.011 | 0.015 | 0.025 | 0.029 | 0.006 | 0.011 | 0.011 | 0.013 | 0.016 | 0.021 | 0.007 | 0.008 | 0.012 | 0.017 | 0.028 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.265 | 3.095 | 5.898 | 2.605 | 2.898 | 6.51 | 3.519 | 3.92 | 3.619 | 4.01 | 6.439 | 5.205 | 0.747 | 0.459 | 2.392 | 0.709 | 0.623 | 0.421 | 0.44 | 0.751 | 0.511 | 1.062 | 0.596 | 0.717 | 1.074 | 1.626 | 1.277 | 0.855 | 0.782 | 1.872 | 0.004 | 0.002 | 0.01 | 0.008 | 0.004 | 0.003 | 0.002 | 0.01 | 0.002 | 0.011 | 0.008 | 0.001 | 0 | 0.001 | 0 | 0.006 | 0.002 | 0.001 | 0 | 0.004 | 0.003 | 0.003 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.374 | 6.182 | 6.191 | 0.423 | 0.413 | 0.404 | 0.394 | 0.374 | 0.324 | 0.163 | 0.131 | 0.09 | 0.01 | 0.039 | 9.154 | 0.095 | 0.111 | 0.107 | 0.103 | 0.197 | 0.193 | 0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.145 | 0.145 | 0.145 | 0.125 | 0.125 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.035 | 0.035 | 0.025 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| -0.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.324 | 0 | 0 | 0 | 0 | 0 | 18.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 19.882 | 10.598 | 14.306 | 17.489 | 9.685 | 10.833 | 14.922 | 13.597 | 8.977 | 7.337 | 8.703 | 6.272 | 1.451 | 1.631 | 0.099 | 1.708 | 2.372 | 2.127 | 2.792 | 2.653 | 2.891 | 2.672 | 4.861 | 2.928 | 1.892 | 1.997 | 2.316 | 1.731 | 1.075 | 1.098 | 0.056 | 0.043 | 0.041 | 0.038 | 0.041 | 0.033 | 0.031 | 0.029 | 0.033 | 0.026 | 0.023 | 0.026 | 0.023 | 0.019 | 0.017 | 0.014 | 0.017 | 0.012 | 0.01 | 0.009 | 0.012 | 0.007 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 22.147 | 19.875 | 26.395 | 20.517 | 12.996 | 17.747 | 18.835 | 17.891 | 12.596 | 11.51 | 15.273 | 11.567 | 2.208 | 2.129 | 30.058 | 2.512 | 3.105 | 2.654 | 3.334 | 3.601 | 3.596 | 3.924 | 5.457 | 3.645 | 21.632 | 3.623 | 3.592 | 2.586 | 1.857 | 2.97 | 0.23 | 0.215 | 0.221 | 0.206 | 0.205 | 0.181 | 0.178 | 0.184 | 0.16 | 0.161 | 0.142 | 0.137 | 0.133 | 0.129 | 0.127 | 0.105 | 0.104 | 0.097 | 0.095 | 0.098 | 0.075 | 0.07 | 0.068 | 0.06 | 0.06 | 0.035 | 0.035 | 0.025 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.682 | 0.738 | 0.833 | 0.946 | 1.056 | 1.164 | 1.267 | 1.347 | 1.444 | 0.424 | 0.474 | 0.523 | 0 | 0 | 1.102 | 0 | 0.01 | 0.039 | 0.067 | 0.236 | 0.288 | 0.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 0.145 | 0.145 | 0.145 | 0.125 | 0.125 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.06 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | -0 | 0 | 0 | 5.757 | 5.757 | 5.757 | 5.757 | 5.866 | 5.757 | 5.757 | 5.757 | 0 | 0 | 0.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.043 | 0.041 | 0 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.01 | 0.004 | 0.005 | 0.009 | 0.007 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.682 | 0.738 | 0.833 | 0.946 | 6.813 | 6.921 | 7.024 | 7.104 | 7.31 | 6.181 | 6.231 | 6.28 | 0 | 0 | 1.199 | 0 | 0.01 | 0.039 | 0.067 | 0.236 | 0.288 | 0.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.043 | 0.041 | 0.16 | 0.041 | 0.145 | 0.145 | 0.145 | 0.125 | 0.125 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.06 | 0.06 | 0.06 | 0.011 | 0.01 | 0.004 | 0.005 | 0.009 | 0.007 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 22.829 | 20.613 | 27.228 | 21.463 | 19.809 | 24.668 | 25.859 | 24.995 | 19.906 | 17.691 | 21.504 | 17.847 | 2.208 | 2.129 | 31.257 | 2.512 | 3.115 | 2.694 | 3.401 | 3.837 | 3.884 | 4.261 | 5.457 | 3.645 | 21.632 | 3.623 | 3.592 | 2.586 | 1.857 | 2.97 | 0.23 | 0.215 | 0.221 | 0.206 | 0.205 | 0.181 | 0.178 | 0.184 | 0.16 | 0.161 | 0.142 | 0.137 | 0.133 | 0.129 | 0.127 | 0.105 | 0.104 | 0.097 | 0.095 | 0.098 | 0.075 | 0.07 | 0.068 | 0.071 | 0.07 | 0.039 | 0.04 | 0.034 | 0.032 | 0.027 | 0.027 | 0 | 0 | 0 | 0 | 0 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.002 | 29.794 | 36.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.005 | 0.005 | 0.001 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0.001 | 0 | 0.001 |
Retained Earnings
| -301.835 | -287.252 | -268.963 | -252.694 | -236.392 | -218.421 | -203.198 | -189.285 | -174.811 | -156.542 | -142.685 | -126.695 | -155.401 | -150.993 | -32.595 | -141.833 | -136.878 | -146.154 | -142.236 | -137.789 | -133.141 | -127.458 | -118.959 | -110.441 | -121.978 | -115.988 | -108.563 | -102.328 | -97.678 | -92.158 | -0.276 | -0.257 | -0.25 | -0.243 | -0.236 | -0.225 | -0.218 | -0.211 | -0.205 | -0.193 | -0.187 | -0.18 | -0.174 | -0.164 | -0.158 | -0.152 | -0.146 | -0.136 | -0.13 | -0.124 | -0.118 | -0.109 | -0.103 | -0.096 | -0.091 | -0.083 | -0.078 | -0.073 | -0.069 | -0.061 | -0.056 | -0.052 | -0.049 | -0.039 | -0.035 | -0.024 |
Accumulated Other Comprehensive Income/Loss
| -0.027 | -0.008 | 0.027 | -0.016 | -0.044 | -0.032 | -0.115 | -0.099 | 0 | 0 | 0 | 0 | -0.006 | -0 | -169.443 | 0 | 0 | -9.094 | -0.329 | 0 | 0 | 0 | -0.311 | 0 | 0 | 0 | -0.336 | -26.002 | -29.794 | -36.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 380.651 | 377.718 | 374.129 | 370.904 | 367.853 | 364.437 | 361.689 | 358.49 | 283.539 | 281.168 | 279.089 | 277.618 | 190.616 | 190.019 | 189.604 | 189.147 | 179.475 | 146.15 | 179.096 | 179.5 | 178.854 | 178.249 | 177.933 | 176.954 | 169.881 | 127.097 | 126.331 | 125.74 | 125.613 | 125.465 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
Total Shareholders Equity
| 78.791 | 90.46 | 105.195 | 118.196 | 131.419 | 145.986 | 158.378 | 169.108 | 108.73 | 124.628 | 136.406 | 150.925 | 35.216 | 39.032 | -12.432 | 47.318 | 42.6 | -9.094 | 36.535 | 41.714 | 45.716 | 50.795 | 58.667 | 66.517 | 47.906 | 11.112 | 17.435 | 23.415 | 27.938 | 33.31 | -0.226 | -0.207 | -0.2 | -0.193 | -0.186 | -0.175 | -0.168 | -0.161 | -0.155 | -0.143 | -0.137 | -0.13 | -0.124 | -0.114 | -0.108 | -0.102 | -0.096 | -0.086 | -0.08 | -0.074 | -0.068 | -0.059 | -0.053 | -0.046 | -0.041 | -0.033 | -0.028 | -0.023 | -0.019 | -0.011 | -0.006 | -0.002 | 0.001 | 0.011 | 0.015 | 0.026 |
Total Equity
| 78.791 | 90.46 | 105.195 | 118.196 | 131.419 | 145.986 | 158.378 | 169.108 | 108.73 | 124.628 | 136.406 | 150.925 | 35.216 | 39.032 | -12.432 | 47.318 | 42.6 | -9.094 | 36.535 | 41.714 | 45.716 | 50.795 | 58.667 | 66.517 | 47.906 | 11.112 | 17.435 | 23.415 | 27.938 | 33.31 | -0.226 | -0.207 | -0.2 | -0.193 | -0.186 | -0.175 | -0.168 | -0.161 | -0.155 | -0.143 | -0.137 | -0.13 | -0.124 | -0.114 | -0.108 | -0.102 | -0.096 | -0.086 | -0.08 | -0.074 | -0.068 | -0.059 | -0.053 | -0.046 | -0.041 | -0.033 | -0.028 | -0.023 | -0.019 | -0.011 | -0.006 | -0.002 | 0.001 | 0.011 | 0.015 | 0.026 |
Total Liabilities & Shareholders Equity
| 101.62 | 111.073 | 132.423 | 139.659 | 151.228 | 170.654 | 184.237 | 194.103 | 128.636 | 142.319 | 157.91 | 168.772 | 37.424 | 41.161 | 18.825 | 49.83 | 45.716 | -9.094 | 39.937 | 45.552 | 49.6 | 55.057 | 64.123 | 70.162 | 69.539 | 14.734 | 21.028 | 26.002 | 29.794 | 36.28 | 0.004 | 0.008 | 0.02 | 0.013 | 0.019 | 0.006 | 0.01 | 0.023 | 0.005 | 0.018 | 0.005 | 0.007 | 0.009 | 0.015 | 0.018 | 0.004 | 0.008 | 0.011 | 0.016 | 0.024 | 0.007 | 0.011 | 0.015 | 0.025 | 0.029 | 0.006 | 0.011 | 0.011 | 0.013 | 0.016 | 0.021 | 0.007 | 0.008 | 0.012 | 0.017 | 0.028 |